[AIZO] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 34.05%
YoY- -135.13%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 60,460 46,534 61,145 122,525 99,343 71,267 58,525 0.52%
PBT -2,381 -5,743 -6,014 159 3,016 -3,817 -230 45.28%
Tax -314 0 -91 -477 0 0 5 -
NP -2,695 -5,743 -6,105 -318 3,016 -3,817 -225 48.70%
-
NP to SH -3,477 -5,018 -5,453 -397 1,591 -4,105 -169 62.13%
-
Tax Rate - - - 300.00% 0.00% - - -
Total Cost 63,155 52,277 67,250 122,843 96,327 75,084 58,750 1.16%
-
Net Worth 65,841 87,545 93,765 46,418 54,634 57,047 55,319 2.82%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 65,841 87,545 93,765 46,418 54,634 57,047 55,319 2.82%
NOSH 731,574 695,094 665,000 305,384 300,188 301,838 281,666 16.47%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -4.46% -12.34% -9.98% -0.26% 3.04% -5.36% -0.38% -
ROE -5.28% -5.73% -5.82% -0.86% 2.91% -7.20% -0.31% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.26 6.70 9.19 40.12 33.09 23.61 20.78 -13.70%
EPS -0.48 -0.72 -0.82 -0.13 0.53 -1.36 -0.06 39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.126 0.141 0.152 0.182 0.189 0.1964 -11.72%
Adjusted Per Share Value based on latest NOSH - 292,857
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.20 2.47 3.24 6.49 5.26 3.78 3.10 0.50%
EPS -0.18 -0.27 -0.29 -0.02 0.08 -0.22 -0.01 58.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0464 0.0497 0.0246 0.0289 0.0302 0.0293 2.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 -
Price 0.15 0.08 0.065 0.145 0.16 0.14 0.19 -
P/RPS 1.82 1.19 0.71 0.36 0.48 0.59 0.91 11.71%
P/EPS -31.56 -11.08 -7.93 -111.54 30.19 -10.29 -316.67 -30.82%
EY -3.17 -9.03 -12.62 -0.90 3.31 -9.71 -0.32 44.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.63 0.46 0.95 0.88 0.74 0.97 9.07%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/11/17 30/11/16 26/11/15 20/11/14 23/08/13 30/08/12 25/08/11 -
Price 0.135 0.085 0.07 0.17 0.16 0.14 0.16 -
P/RPS 1.63 1.27 0.76 0.42 0.48 0.59 0.77 12.73%
P/EPS -28.40 -11.77 -8.54 -130.77 30.19 -10.29 -266.67 -30.08%
EY -3.52 -8.50 -11.71 -0.76 3.31 -9.71 -0.38 42.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.67 0.50 1.12 0.88 0.74 0.81 10.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment